$180,000
NAL Estimated Property Value26 County Road 4013, Dayton, TX, 77535
$183,067 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size33,541 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Land Information
APNR60977
Lot Number1
SubdivisionOak Meadows
Land UseResidential
Legal DescriptionOAK MEADOWS, LOT 1, SEC 3, ACRES .77
Census Tract701100
Assessed Land Value$57,330
Assessed Improvement Value$111,840
Assessment Year2025
About this property
Super Cute 2-Bedroom 1-bathroom home with little over half an acre of land. Seller will install a New AC/Heating system before closing. Freshly painted, tankless water heater. Laminate flooring throughout the house.
Investor Tools
$180,000
Estimated Property Value
$94,010Estimated Mortgage Balance
$85,990Estimated Equity
44% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$183,066
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,080 /month
Positive
Cash Flow Estimate:
$360 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$126/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$614
$169,170
2025
$57,330
$111,840
$169,170
No
Tax History
Year
Tax Paid
Assessed Value
2024
$614
$169,170
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primelending
Conventional
$100,000
No
First
Feb 9, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$94,010
$75,160
44%
52%
$600/mo
